0.478
Revenue€M
1.317
1.324
1.337
1.373
1.398
1.442
1.490
1.536
1.579
1.595
0.506
2.67%
2.40%
45
24.51
Revenue growth%
29.03
29.24
27.58
24.90
26.18
26.34
24.27
26.50
25.48
23.42
22.02
25.48
26.26
69
17.54
Gross margin%
10.83
8.15
6.14
7.50
9.98
11.20
9.30
9.52
10.50
12.68
12.10
10.50
9.75
58
26.85
Operating margin%
29.61
30.18
27.70
28.97
26.13
24.55
22.58
20.53
22.74
21.49
27.32
22.58
25.34
44
18.40
Net margin%
10.58
10.59
9.13
6.96
8.39
9.01
6.31
4.27
1.27
0.40
15.08
4.27
7.68
14
27.61
P/E ratio (avg)x
27.93
25.57
26.57
23.79
22.77
22.09
21.53
18.47
18.79
16.37
36.27
18.79
22.43
74
34.90
EV/EBITx
29.10
26.81
29.65
26.56
28.20
30.50
28.59
27.74
25.35
24.39
7.847
27.74
27.97
55
9.39
FCF yield (avg)%
20.17
22.27
20.29
20.08
19.39
21.35
21.62
21.06
21.76
19.11
12.02
21.35
20.67
63
5.79
FCF margin%
27.86
26.62
26.76
25.66
24.80
26.40
25.22
22.24
21.40
22.05
19.70
22.24
25.44
65
0.847
FCF / Net incomex
1.265
1.286
1.324
1.303
1.404
1.428
1.457
1.532
1.733
1.677
1.424
1.532
1.416
31
9.75
ROIC%
7.64
6.93
4.04
6.31
3.72
3.90
4.08
7.06
8.70
6.73
16.63
6.73
6.52
14
20.37
Return on equity%
27.48
24.77
25.31
23.70
26.38
24.78
26.31
25.86
25.39
23.67
9.01
25.39
25.35
80
16.75
Return on assets%
23.95
24.47
21.50
22.14
19.15
18.55
20.53
22.09
22.92
20.01
22.09
20.53
21.80
10
0.08
EPS€
0.13
0.12
0.12
0.14
0.14
0.15
0.15
0.17
0.17
0.17
0.09
4.50%
3.82%
—
9.25
EPS growth%
30.79
31.50
34.47
37.35
37.78
35.31
34.17
33.69
34.39
37.14
10.10
34.39
34.43
16
0.19
Bookvalue per sh€
0.08
0.08
0.07
0.08
0.09
0.08
0.08
0.07
0.07
0.08
0.16
(2.25%)
(1.69%)
—
0.14
FCF per share€
0.13
0.14
0.13
0.12
0.13
0.13
0.13
0.12
0.14
0.13
0.08
0.27%
1.51%
—
0.14
Dividend per sh€
0.17
0.16
0.14
0.13
0.11
0.12
0.11
0.10
0.10
0.11
0.11
0.30%
(4.02%)
—
8.00
Div yield (avg)%
12.49
10.55
7.57
5.77
5.94
4.55
1.68
0.40
0.89
0.51
23.68
0.89
5.16
71
8.46
Payout ratio%
1.82
3.30
2.89
3.78
5.72
3.10
3.29
3.96
2.34
2.25
18.11
3.10
3.20
47
6.395
Shares (diluted)M
7.234
7.138
7.572
6.674
6.727
6.328
5.582
5.008
4.688
4.523
6.473
(7.63%)
(3.80%)
88
20.72
Buyback yield%
9.14
8.30
8.34
6.11
6.07
6.53
5.07
6.94
5.88
8.20
24.36
6.53
6.74
87
1.073
D/E ratiox
0.687
0.701
0.696
0.656
0.602
0.561
0.539
0.511
0.516
0.504
0.909
0.516
0.582
84
1.753
Enterprise value€M
1.072
1.008
1.007
1.099
1.114
1.158
1.245
1.125
1.042
1.051
1.539
(1.15%)
(0.61%)
47
1.060
LT debt€M
1.139
1.065
1.162
1.056
1.138
1.090
1.000
1.028
1.028
1.097
1.065
(0.73%)
(0.47%)
19
Revenue
€1.595M
2.40%
1.00×
Cost of revenue
€1.022M
2.59%
1.02×
Operating expenses
€0.365M
2.39%
1.00×
Spread over hurdle
(6.71%)